Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.72% first-year return on $537k initial cash invested.
-25.72%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$6,476
Rent
-$11,517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,476 income − $17,993 expenses = $11,517 out of pocket
Investment Breakdown
|
Purchase Price
$2473k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$537k
Downpayment
20%
$495k
Closing costs
1%
$24,731
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,476
Total Expenses
$17,993
Mortgage P&I
191%
$12,398
Property Taxes
25%
$1,612
Home Insurance
14%
$875
HOA
0%
$0
Property Management
15%
$971
CapEx
4%
$259
Vacancy
0%
$0
Maintenance
4%
$259
Other
25%
$1,619